看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 0.3x - 0.4x | 0.3x |
| Selected Fwd Ps Multiple | 0.3x - 0.3x | 0.3x |
| Fair Value | ₩2,292 - ₩2,534 | ₩2,413 |
| Upside | 39.8% - 54.5% | 47.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| FINEDIGITAL Inc. | - | KOSDAQ:A038950 |
| Topco Media Co.,Ltd. | - | KOSDAQ:A134580 |
| Yw Company Limited | - | KOSDAQ:A051390 |
| WooriNet, Inc. | - | KOSDAQ:A115440 |
| Inno Instrument Inc. | - | KOSDAQ:A215790 |
| Eyesvision Corp. | - | KOSDAQ:A031310 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A038950 | A134580 | A051390 | A115440 | A215790 | A031310 | |||
| KOSDAQ:A038950 | KOSDAQ:A134580 | KOSDAQ:A051390 | KOSDAQ:A115440 | KOSDAQ:A215790 | KOSDAQ:A031310 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -5.9% | NM- | -3.0% | 21.7% | -2.5% | 6.8% | ||
| 3Y CAGR | -11.0% | 1.6% | 3.2% | 31.5% | 1.4% | 8.0% | ||
| Latest Twelve Months | -19.3% | 21.7% | -55.3% | 10.5% | -16.3% | -4.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.5% | -34.6% | 17.4% | -3.1% | -15.2% | 5.2% | ||
| Prior Fiscal Year | 2.4% | -22.6% | 14.4% | -15.6% | 11.3% | -1.0% | ||
| Latest Fiscal Year | -2.3% | -20.2% | 25.8% | 5.7% | -41.2% | -0.8% | ||
| Latest Twelve Months | -2.3% | -20.2% | 25.8% | 17.7% | -74.9% | -0.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 14.9x | -21.0x | 2.3x | 1.7x | -1.2x | 28.7x | ||
| Price / LTM Sales | 0.4x | 1.9x | 1.7x | 0.5x | 0.4x | 0.2x | ||
| LTM P/E Ratio | -16.7x | -9.2x | 6.8x | 3.4x | -0.6x | -29.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 0.5x | 1.9x | |||||
| Historical LTM P/S Ratio | 0.2x | 0.3x | 0.5x | |||||
| Selected Price / Sales Multiple | 0.3x | 0.3x | 0.4x | |||||
| (x) LTM Sales | 182,783 | 182,783 | 182,783 | |||||
| (=) Equity Value | 60,197 | 63,365 | 66,533 | |||||
| (/) Shares Outstanding | 24.4 | 24.4 | 24.4 | |||||
| Implied Value Range | 2,464.06 | 2,593.74 | 2,723.43 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,464.06 | 2,593.74 | 2,723.43 | 1,640.00 | ||||
| Upside / (Downside) | 50.2% | 58.2% | 66.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A038950 | A134580 | A051390 | A115440 | A215790 | A031310 | |
| Value of Common Equity | 27,186 | 42,642 | 29,031 | 70,323 | 17,684 | 40,065 | |
| (/) Shares Outstanding | 8.2 | 21.6 | 8.0 | 10.5 | 40.3 | 24.4 | |
| Implied Stock Price | 3,315.00 | 1,970.00 | 3,615.00 | 6,710.00 | 439.00 | 1,640.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 3,315.00 | 1,970.00 | 3,615.00 | 6,710.00 | 439.00 | 1,640.00 | |
| Trading Currency | KRW | KRW | KRW | KRW | KRW | KRW | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |